Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.25% first-year return on $81,378 initial cash invested.
-5.25%
Cash On Cash
5.73%
Cap Rate
0.85
DSCR
$2,787
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $3,143 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$3,143
Mortgage P&I
61%
$1,687
Property Taxes
9%
$251
Home Insurance
4%
$122
HOA
5%
$136
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307